Average Number of Employees
2272022-10-01 ~ 2023-09-30
2402021-10-01 ~ 2022-09-30
Turnover/Revenue
96,817,975 GBP2022-10-01 ~ 2023-09-30
98,449,265 GBP2021-10-01 ~ 2022-09-30
Cost of Sales
-76,143,708 GBP2022-10-01 ~ 2023-09-30
-74,907,304 GBP2021-10-01 ~ 2022-09-30
Gross Profit/Loss
20,674,267 GBP2022-10-01 ~ 2023-09-30
23,541,961 GBP2021-10-01 ~ 2022-09-30
Distribution Costs
-5,314,575 GBP2022-10-01 ~ 2023-09-30
-4,706,816 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-19,028,644 GBP2022-10-01 ~ 2023-09-30
-17,134,495 GBP2021-10-01 ~ 2022-09-30
Operating Profit/Loss
-3,695,972 GBP2022-10-01 ~ 2023-09-30
1,762,913 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
762 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
-3,725,758 GBP2022-10-01 ~ 2023-09-30
1,760,815 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
-3,621,313 GBP2022-10-01 ~ 2023-09-30
1,711,231 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
869 GBP2023-09-30
Property, Plant & Equipment
1,615,526 GBP2023-09-30
1,862,134 GBP2022-09-30
Fixed Assets - Investments
2 GBP2023-09-30
2 GBP2022-09-30
Fixed Assets
1,616,397 GBP2023-09-30
1,862,136 GBP2022-09-30
Total Inventories
12,065,424 GBP2023-09-30
13,471,694 GBP2022-09-30
Debtors
Current
8,436,535 GBP2023-09-30
10,531,547 GBP2022-09-30
Cash at bank and in hand
3,019,033 GBP2023-09-30
2,924,336 GBP2022-09-30
Current Assets
23,520,992 GBP2023-09-30
26,927,577 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-16,643,996 GBP2023-09-30
-16,553,068 GBP2022-09-30
Net Current Assets/Liabilities
6,876,996 GBP2023-09-30
10,374,509 GBP2022-09-30
Total Assets Less Current Liabilities
8,493,393 GBP2023-09-30
12,236,645 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-237,621 GBP2023-09-30
-255,115 GBP2022-09-30
Net Assets/Liabilities
8,093,699 GBP2023-09-30
11,715,012 GBP2022-09-30
Equity
Called up share capital
11,765 GBP2023-09-30
11,765 GBP2022-09-30
11,765 GBP2021-10-01
Share premium
20,735 GBP2023-09-30
20,735 GBP2022-09-30
20,735 GBP2021-10-01
Retained earnings (accumulated losses)
8,061,199 GBP2023-09-30
11,682,512 GBP2022-09-30
9,971,281 GBP2021-10-01
Equity
8,093,699 GBP2023-09-30
11,715,012 GBP2022-09-30
10,003,781 GBP2021-10-01
Profit/Loss
Retained earnings (accumulated losses)
-3,621,313 GBP2022-10-01 ~ 2023-09-30
1,711,231 GBP2021-10-01 ~ 2022-09-30
Wages/Salaries
7,953,790 GBP2022-10-01 ~ 2023-09-30
7,448,104 GBP2021-10-01 ~ 2022-09-30
Social Security Costs
906,086 GBP2022-10-01 ~ 2023-09-30
835,365 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
9,042,035 GBP2022-10-01 ~ 2023-09-30
8,428,496 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
707,371 GBP2022-10-01 ~ 2023-09-30
639,728 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-104,445 GBP2022-10-01 ~ 2023-09-30
49,584 GBP2021-10-01 ~ 2022-09-30
Tax Expense/Credit at Applicable Tax Rate
-931,440 GBP2022-10-01 ~ 2023-09-30
334,555 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
2,359 GBP2023-09-30
1,490 GBP2022-09-30
Goodwill
26,000 GBP2023-09-30
26,000 GBP2022-09-30
Intangible Assets - Gross Cost
28,359 GBP2023-09-30
27,490 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,490 GBP2023-09-30
1,490 GBP2022-09-30
Goodwill
26,000 GBP2023-09-30
26,000 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
27,490 GBP2023-09-30
27,490 GBP2022-09-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
869 GBP2023-09-30
Property, Plant & Equipment - Gross Cost
Buildings
1,459,535 GBP2023-09-30
1,331,277 GBP2022-09-30
Plant and equipment
1,310,152 GBP2023-09-30
1,260,723 GBP2022-09-30
Motor vehicles
31,324 GBP2023-09-30
31,324 GBP2022-09-30
Furniture and fittings
1,044,008 GBP2023-09-30
892,729 GBP2022-09-30
Computers
100,655 GBP2023-09-30
100,655 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
3,945,674 GBP2023-09-30
3,616,708 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,915 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-17,010 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-38,925 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
736,364 GBP2022-09-30
Motor vehicles
31,324 GBP2022-09-30
Furniture and fittings
616,168 GBP2022-09-30
Computers
16,776 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,754,574 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
233,249 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings, Owned/Freehold
205,527 GBP2022-10-01 ~ 2023-09-30
Computers, Owned/Freehold
33,551 GBP2022-10-01 ~ 2023-09-30
Owned/Freehold
614,600 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-21,914 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-17,112 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-39,026 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
947,699 GBP2023-09-30
Motor vehicles
31,324 GBP2023-09-30
Furniture and fittings
804,583 GBP2023-09-30
Computers
50,327 GBP2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,330,148 GBP2023-09-30
Property, Plant & Equipment
Buildings
963,320 GBP2023-09-30
977,335 GBP2022-09-30
Plant and equipment
362,453 GBP2023-09-30
524,359 GBP2022-09-30
Furniture and fittings
239,425 GBP2023-09-30
276,561 GBP2022-09-30
Computers
50,328 GBP2023-09-30
83,879 GBP2022-09-30
Plant and equipment, Under hire purchased contracts or finance leases
40,483 GBP2023-09-30
17,143 GBP2022-09-30
Under hire purchased contracts or finance leases
40,483 GBP2023-09-30
17,143 GBP2022-09-30
Finished Goods/Goods for Resale
12,065,424 GBP2023-09-30
13,471,694 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
2,821,080 GBP2023-09-30
3,202,824 GBP2022-09-30
Amounts Owed by Group Undertakings
Current
2,061,023 GBP2023-09-30
2,910,078 GBP2022-09-30
Other Debtors
Current
2,919,312 GBP2023-09-30
3,883,528 GBP2022-09-30
Prepayments/Accrued Income
Current
635,120 GBP2023-09-30
535,117 GBP2022-09-30
Trade Creditors/Trade Payables
Current
13,179,950 GBP2023-09-30
14,045,516 GBP2022-09-30
Amounts owed to group undertakings
Current
521,977 GBP2023-09-30
Taxation/Social Security Payable
Current
1,156,804 GBP2023-09-30
715,499 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
10,633 GBP2023-09-30
5,416 GBP2022-09-30
Other Creditors
Current
202,024 GBP2023-09-30
160,695 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
1,572,608 GBP2023-09-30
1,625,942 GBP2022-09-30
Creditors
Current
16,643,996 GBP2023-09-30
16,553,068 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
29,896 GBP2023-09-30
14,402 GBP2022-09-30
Other Creditors
Non-current
207,725 GBP2023-09-30
240,713 GBP2022-09-30
Creditors
Non-current
237,621 GBP2023-09-30
255,115 GBP2022-09-30
Minimum gross finance lease payments owing
40,529 GBP2023-09-30
19,818 GBP2022-09-30
Net Deferred Tax Liability/Asset
-162,073 GBP2023-09-30
-266,518 GBP2022-09-30
-216,934 GBP2021-10-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
104,445 GBP2022-10-01 ~ 2023-09-30
-49,584 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Liabilities
Accelerated tax depreciation
-162,073 GBP2023-09-30
-266,518 GBP2022-09-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
11,765 shares2023-09-30
Par Value of Share
Class 1 ordinary share
1.002022-10-01 ~ 2023-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
830,476 GBP2023-09-30
835,183 GBP2022-09-30
Between one and five year
2,135,627 GBP2023-09-30
2,551,363 GBP2022-09-30
More than five year
508,451 GBP2023-09-30
889,789 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,474,554 GBP2023-09-30
4,276,335 GBP2022-09-30